Employees: 00 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-09-12 (14 years)Status: ActiveBusiness sector: Fabrication d’articles de bijouterie fantaisie et articles similairesLocation: PARIS (75012), Paris
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
FEE & RI BIJOUX : revenue, balance sheet and financial ratios
FEE & RI BIJOUX is a French company
founded 14 years ago,
specialized in the sector Fabrication d’articles de bijouterie fantaisie et articles similaires.
Based in PARIS (75012),
this company of category PME
shows in 2014 a revenue of 119 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FEE & RI BIJOUX (SIREN 534680426)
Indicator
2017
2016
2015
2014
Revenue
N/C
N/C
N/C
118 643 €
Net income
16 887 €
-4 530 €
-1 295 €
9 909 €
EBITDA
N/C
N/C
N/C
16 115 €
Net margin
N/C
N/C
N/C
8.4%
Revenue and income statement
In 2017, FEE & RI BIJOUX generates positive net income of 17 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2014-2017: 10 k€ -> 17 k€.
Net income (2017)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
16 887 €
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 81%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 40%. The balance between equity and debt is satisfactory.
Debt ratio (2017)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
81.207%
Financial autonomy (2017)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
39.571%
Asset age ratio (2017)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
Debt ratio
5.2
5.331
5.844
81.207
Financial autonomy
53.161
61.805
60.455
39.571
Repayment capacity
0.184
None
None
None
Cash flow / Revenue
12.576%
None%
None%
None%
Sector positioning
Debt ratio
81.212017
2015
2016
2017
Q1: 0.0
Med: 21.05
Q3: 94.7
Average+33 pts over 3 years
In 2017, the debt ratio of FEE & RI BIJOUX (81.21) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
39.57%2017
2015
2016
2017
Q1: 8.72%
Med: 30.99%
Q3: 59.35%
Good-17 pts over 3 years
In 2017, the financial autonomy of FEE & RI BIJOUX (39.6%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 38.96. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2017)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
38.963
Liquidity indicators evolution FEE & RI BIJOUX
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
Liquidity ratio
154.041
200.833
209.228
38.963
Interest coverage
0.0
None
None
None
Sector positioning
Liquidity ratio
38.962017
2015
2016
2017
Q1: 106.72
Med: 193.2
Q3: 353.64
Watch-47 pts over 3 years
In 2017, the liquidity ratio of FEE & RI BIJOUX (38.96) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2017)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
0 €
Customer credit (2017)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
0 j
Supplier credit (2017)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
0 j
Inventory turnover (2017)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR and payment terms evolution FEE & RI BIJOUX
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
Operating WCR
12 671 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
172
0
0
0
Supplier payment term (days)
19
0
0
0
Positioning of FEE & RI BIJOUX in its sector
Comparison with sector Fabrication d’articles de bijouterie fantaisie et articles similaires
Valuation estimate
Based on 101 transactions of similar company sales
(all years),
the value of FEE & RI BIJOUX is estimated at
47 050 €
(range 13 094€ - 96 136€).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate.
Estimated enterprise value2017
101 transactions
13k€47k€96k€
47 050 €Range: 13 094€ - 96 136€
Section all-time
Aggregated at NAF section level
Valuation method used
Net Income Multiple
16 887 €
×
2.8x
=47 050 €
Range: 13 095€ - 96 136€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 101 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Fabrication d’articles de bijouterie fantaisie et articles similaires)
Compare FEE & RI BIJOUX with other companies in the same sector:
Yes, FEE & RI BIJOUX generated a net profit of 17 k€ in 2017.
Where is the headquarters of FEE & RI BIJOUX ?
The headquarters of FEE & RI BIJOUX is located in PARIS (75012), in the department Paris.
Where to find the tax return of FEE & RI BIJOUX ?
The tax return of FEE & RI BIJOUX is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does FEE & RI BIJOUX operate?
FEE & RI BIJOUX operates in the sector Fabrication d’articles de bijouterie fantaisie et articles similaires (NAF code 32.13Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart